{"annual":[{"capex":272800000,"ebitMargin":17.25,"fcf":1880500000,"fcfMargin":15.15,"grossMargin":40.08,"netDebt":-837700000,"netIncome":1623600000,"operatingCf":2153300000,"revenue":12416000000,"roc":20.69,"roe":17.5,"sharesOutstanding":613300000,"year":2015},{"capex":300000000,"ebitMargin":16.97,"fcf":1321000000,"fcfMargin":9.79,"grossMargin":39.88,"netDebt":-1156000000,"netIncome":1553000000,"operatingCf":1621000000,"revenue":13487000000,"roc":19.33,"roe":14.48,"sharesOutstanding":610000000,"year":2016},{"capex":284000000,"ebitMargin":16.75,"fcf":2123000000,"fcfMargin":14.33,"grossMargin":38.2,"netDebt":-1052000000,"netIncome":1504000000,"operatingCf":2407000000,"revenue":14810000000,"roc":20.04,"roe":14.1,"sharesOutstanding":595000000,"year":2017},{"capex":377000000,"ebitMargin":17.37,"fcf":2215000000,"fcfMargin":13.74,"grossMargin":38.99,"netDebt":-416000000,"netIncome":2101000000,"operatingCf":2592000000,"revenue":16125000000,"roc":21.32,"roe":18.39,"sharesOutstanding":584000000,"year":2018},{"capex":392000000,"ebitMargin":14.62,"fcf":2107000000,"fcfMargin":12.55,"grossMargin":36.64,"netDebt":-960000000,"netIncome":1842000000,"operatingCf":2499000000,"revenue":16783000000,"roc":18.55,"roe":16.71,"sharesOutstanding":560000000,"year":2019},{"capex":398000000,"ebitMargin":12.7,"fcf":2901000000,"fcfMargin":17.42,"grossMargin":35.92,"netDebt":-922000000,"netIncome":1392000000,"operatingCf":3299000000,"revenue":16652000000,"roc":15.8,"roe":12.85,"sharesOutstanding":541000000,"year":2020},{"capex":279000000,"ebitMargin":15.27,"fcf":2216000000,"fcfMargin":11.97,"grossMargin":37.3,"netDebt":-150000000,"netIncome":2137000000,"operatingCf":2495000000,"revenue":18507000000,"roc":19.73,"roe":17.82,"sharesOutstanding":528000000,"year":2021},{"capex":332000000,"ebitMargin":15.28,"fcf":2236000000,"fcfMargin":11.51,"grossMargin":35.93,"netDebt":-657000000,"netIncome":2290000000,"operatingCf":2568000000,"revenue":19428000000,"roc":20.46,"roe":18.6,"sharesOutstanding":519000000,"year":2022},{"capex":317000000,"ebitMargin":13.89,"fcf":2013000000,"fcfMargin":10.4,"grossMargin":34.56,"netDebt":-1306000000,"netIncome":2126000000,"operatingCf":2330000000,"revenue":19353000000,"roc":17.75,"roe":16.07,"sharesOutstanding":505000000,"year":2023},{"capex":297000000,"ebitMargin":14.65,"fcf":1827000000,"fcfMargin":9.26,"grossMargin":34.34,"netDebt":-728000000,"netIncome":2240000000,"operatingCf":2124000000,"revenue":19736000000,"roc":17.65,"roe":15.55,"sharesOutstanding":497000000,"year":2024},{"capex":288000000,"ebitMargin":16.72,"fcf":2595000000,"fcfMargin":12.29,"grossMargin":33.72,"netDebt":-326000000,"netIncome":2230000000,"operatingCf":2883000000,"revenue":21108000000,"roc":20.72,"roe":14.85,"sharesOutstanding":482000000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":2.4,"fcfCagr5y":-4.35,"roeAvg10y":15.94,"roeAvg5y":16.58,"yearsAvailable":20},"quarterly":[{"capex":292000000,"ebitMargin":14.76,"fcf":1649000000,"fcfMargin":8.49,"grossMargin":34.36,"netDebt":-150000000,"netIncome":2252000000,"operatingCf":1941000000,"quarter":3,"revenue":19412000000,"roc":17.08,"roe":15.58,"sharesOutstanding":496000000,"year":2024},{"capex":297000000,"ebitMargin":14.65,"fcf":1827000000,"fcfMargin":9.26,"grossMargin":34.34,"netDebt":-728000000,"netIncome":2240000000,"operatingCf":2124000000,"quarter":4,"revenue":19736000000,"roc":17.65,"roe":15.55,"sharesOutstanding":497000000,"year":2024},{"capex":295000000,"ebitMargin":15.18,"fcf":2134000000,"fcfMargin":10.62,"grossMargin":34.25,"netDebt":-801000000,"netIncome":2357000000,"operatingCf":2429000000,"quarter":1,"revenue":20091000000,"roc":18.42,"roe":15.82,"sharesOutstanding":495000000,"year":2025},{"capex":283000000,"ebitMargin":15.42,"fcf":2282000000,"fcfMargin":11.14,"grossMargin":34.18,"netDebt":-619000000,"netIncome":2436000000,"operatingCf":2565000000,"quarter":2,"revenue":20486000000,"roc":18.57,"roe":15.93,"sharesOutstanding":492000000,"year":2025},{"capex":294000000,"ebitMargin":15.76,"fcf":2651000000,"fcfMargin":12.71,"grossMargin":34.06,"netDebt":-1171000000,"netIncome":2128000000,"operatingCf":2945000000,"quarter":3,"revenue":20857000000,"roc":19.68,"roe":14.28,"sharesOutstanding":487000000,"year":2025},{"capex":288000000,"ebitMargin":16.06,"fcf":2595000000,"fcfMargin":12.29,"grossMargin":33.05,"netDebt":-326000000,"netIncome":2230000000,"operatingCf":2883000000,"quarter":4,"revenue":21108000000,"roc":19.9,"roe":14.85,"sharesOutstanding":482000000,"year":2025},{"capex":287000000,"ebitMargin":15.66,"fcf":2470000000,"fcfMargin":11.54,"grossMargin":32.06,"netDebt":-412000000,"netIncome":2229000000,"operatingCf":2757000000,"quarter":1,"revenue":21406000000,"roc":19.75,"roe":14.79,"sharesOutstanding":477000000,"year":2026},{"capex":319000000,"ebitMargin":15.76,"fcf":2598000000,"fcfMargin":12,"grossMargin":32,"netDebt":1056000000,"netIncome":2220000000,"operatingCf":2917000000,"quarter":2,"revenue":21642000000,"roc":19.64,"roe":15.35,"sharesOutstanding":466000000,"year":2026}]}